Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.57% first-year return on $81,756 initial cash invested.
8.57%
Cash On Cash
9%
Cap Rate
1.47
DSCR
$3,610
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $3,026 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,756
Downpayment
20%
$60,720
Closing costs
1%
$3,036
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$3,026
Mortgage P&I
43%
$1,550
Property Taxes
3%
$114
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397